24 Mayfair Dr
Bella Vista, Arkansas, 72715-5390
3 bed • 3 bath • 8 guests • $330,000
Annual Revenue
$33,646
Profit (Cash Flow)
-$6,667
Cash on Cash Return
-7.9%
Annual Revenue
AirDNA projects $196/night at 47% occupancy ($33,646).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.87% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.87%
Cap Rate
4.72%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$15,662
Deductible property tax
$3,266
Your total deduction
$57,435
Your adjusted annual income
$150,000 - $57,435 = $92,564
Taxes on $92,564 (30%)
$27,769
Your old tax bill
$45,000
Your new tax bill
$27,769
Estimated tax savings
$17,230
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com